Property Info
- MLS G5090716
- Unit No 5
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
- HOA Fees $819.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.6 | Gross Yield10.7% | Annual Rent$25,200.00 | Property Taxes$2,322.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,322.13 | $11,610.65 | $23,221.30 | |||
| Net Cash Flow | $22,877.87 | $114,389.35 | $228,778.70 | |||
| HOA Fees | $9,828.00 | $49,140.00 | $98,280.00 |